[SEACERA] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 79.03%
YoY- -97.75%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 59,046 54,716 50,821 50,813 51,390 36,724 82,508 -20.04%
PBT 25,828 44,380 -12,800 -1,330 -1,394 -7,624 27,692 -4.55%
Tax -620 -620 18,864 2,286 1,928 2,328 6,233 -
NP 25,208 43,760 6,064 956 534 -5,296 33,925 -18.00%
-
NP to SH 25,208 43,760 6,009 956 534 -5,296 33,925 -18.00%
-
Tax Rate 2.40% 1.40% - - - - -22.51% -
Total Cost 33,838 10,956 44,757 49,857 50,856 42,020 48,583 -21.47%
-
Net Worth 190,408 166,571 155,842 149,820 151,655 151,775 152,645 15.92%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 3,224 - - - 3,224 -
Div Payout % - - 53.66% - - - 9.51% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 190,408 166,571 155,842 149,820 151,655 151,775 152,645 15.92%
NOSH 168,502 107,465 107,477 107,014 106,800 107,642 107,496 35.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 42.69% 79.98% 11.93% 1.88% 1.04% -14.42% 41.12% -
ROE 13.24% 26.27% 3.86% 0.64% 0.35% -3.49% 22.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.04 50.91 47.29 47.48 48.12 34.12 76.75 -40.79%
EPS 14.96 40.72 5.59 0.89 0.50 -4.92 31.56 -39.28%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.13 1.55 1.45 1.40 1.42 1.41 1.42 -14.16%
Adjusted Per Share Value based on latest NOSH - 107,619
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.87 9.15 8.50 8.50 8.59 6.14 13.80 -20.07%
EPS 4.22 7.32 1.00 0.16 0.09 -0.89 5.67 -17.91%
DPS 0.00 0.00 0.54 0.00 0.00 0.00 0.54 -
NAPS 0.3184 0.2785 0.2606 0.2505 0.2536 0.2538 0.2553 15.91%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.93 0.97 0.96 0.685 0.62 0.62 0.65 -
P/RPS 2.65 1.91 2.03 1.44 1.29 1.82 0.85 113.85%
P/EPS 6.22 2.38 17.17 76.68 124.00 -12.60 2.06 109.32%
EY 16.09 41.98 5.82 1.30 0.81 -7.94 48.55 -52.20%
DY 0.00 0.00 3.13 0.00 0.00 0.00 4.62 -
P/NAPS 0.82 0.63 0.66 0.49 0.44 0.44 0.46 47.17%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 20/05/14 27/02/14 27/11/13 29/08/13 30/05/13 27/02/13 -
Price 1.21 1.17 0.97 0.905 0.75 0.63 0.65 -
P/RPS 3.45 2.30 2.05 1.91 1.56 1.85 0.85 155.10%
P/EPS 8.09 2.87 17.35 101.31 150.00 -12.80 2.06 149.54%
EY 12.36 34.80 5.76 0.99 0.67 -7.81 48.55 -59.93%
DY 0.00 0.00 3.09 0.00 0.00 0.00 4.62 -
P/NAPS 1.07 0.75 0.67 0.65 0.53 0.45 0.46 75.82%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment